Flat
M5
2 beds
2 baths
Local Crescent, 14 Hulme Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£27,239
↗ 35%After 5 Years
Change In Property Value
£65,685
↗ 26%After 5 Years
Return On Investment
120%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,148 | £20,450 | £20,961 | £21,486 | £22,130 | £105,175 |
| Total Expenses | £14,132 | £14,208 | £14,302 | £14,399 | £14,506 | £71,546 |
| Profit Before Tax | £6,016 | £6,242 | £6,659 | £7,087 | £7,624 | £33,629 |
| Profit After Tax | £4,873 | £5,056 | £5,394 | £5,740 | £6,176 | £27,239 |
| Change In Property Value | £7,650 | £7,880 | £14,879 | £17,125 | £18,152 | £65,685 |
| Net Return | £12,523 | £12,936 | £20,273 | £22,865 | £24,328 | £92,925 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change